CashFlowRE
Sign in Sign up
2947 Poland St
B- Composite 65.09
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +4.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • ARV discount +0.0/15.0

$39,900

2947 Poland St · Shreveport, LA 71103
3 bd · 1.0 ba · 1,142 sqft · SingleFamily public records · 25 Days on market
Built 1982 0.25 ac lot $35/sqft · 35% above area Est $31k · 30% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

GREAT investment property to add to your rental portfolio. Home is potentially worth $95,000 (+ or - $10,000) in an updated, move in ready condition. Updates and remodeling estimated to be $30,000 depending on your abilities and design preferences. Good candidate to owner finance AS-IS for $60,000 with $3,000 to $5,000 down and $300 to 400 a month for the 1st two years and increase to $500-$600 per month for the next 13 to 28 years then sell the note for $50,000. Neighbor is building a brand new home. The options and potentials are endless!

Key facts

  • 0.25 acre lot
  • Parking
  • Built 1982

Property features AI

Finance

  • Other: Listing terms allow Cash and Conventional offers; Possession upon completion; Listing status: Active
  • Financial info: Treat as clear loan type; No second mortgage
  • HOA & community: No association

Exterior

  • Parking: Carport (covered, 1 space); Concrete parking surface; No garage spaces
  • Utilities: City water; City sewer; Electricity available and connected; Cable available; Individual gas meter; Individual water meter; Not in a municipal utility district
  • Home design: Single family residence; One story; Residential property
  • Construction: Built in 1982; Wood construction; Asphalt roof
  • Exterior features: Lot less than 0.5 acre (approximately 0.25 acre); Subdivision: Washington

Interior

  • Kitchen: Includes other appliances
  • Bedrooms: 3 bedrooms (primary bedroom on main level)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Cable TV available; Two total rooms (living and dining)
  • Laundry & utility: Individual gas meter; Individual water meter

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $352 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($740 rent vs $40k).
  • Recommended offer: $39k (1.5% below list) — sets the bar for market timing.
  • Cap rate 16.9% vs local median 5.7% in Shreveport — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 59/100 on livability (#270 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools D+, crime F, amenities F.
  • Caddo Parish (urban): math 21% / reading 32% proficiency, ranked #53 of 98 in LA (top 54%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 69 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $210 of equity ($276 loan paydown + $-66 appreciation (-0.2% local appreciation)).
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.2% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($39k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 64% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $39,301 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.86%
Cap rate
16.88%
Cash-on-cash
37.82%
DSCR
2.68
GRM
4.5

CMA / ARV

ARV (median comp)
$30,689
List price
$39,900
Delta
30.01%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3137 Looney St 0.17mi 2/1.0 (-1) 1,134 (-1%) 2mo $60,000 $53 84
2609 Ashton St 0.40mi 3/1.0 1,144 (+0%) 1mo $55,000 $48 80
2751 Looney St 0.27mi 3/2.0 1,235 (+8%) 2mo $19,000 $15 68
2935 Poland St 0.02mi 3/1.0 1,030 (-10%) 19mo $17,000 $17 67
3121 Ashton St 0.21mi 2/1.0 (-1) 1,016 (-11%) 1mo $31,000 $31 66
2937 Looney St 0.13mi 3/1.0 1,017 (-11%) 23mo $21,000 $21 56
2940 Ashton St 0.16mi 3/1.0 1,281 (+12%) 19mo $39,900 $31 56
2209 Murphy St 0.73mi 3/1.5 1,187 (+4%) 3mo $40,000 $34 55
3102 W Laurel St 0.60mi 3/2.0 1,169 (+2%) 13mo $55,000 $47 53
2824 W Caperton St 0.74mi 2/1.0 (-1) 1,100 (-4%) 2mo $60,900 $55 52
2806 W Caperton St 0.75mi 2/1.0 (-1) 1,232 (+8%) 10mo $23,000 $19 39
3550 Michigan Blvd 0.75mi 2/2.0 (-1) 1,219 (+7%) 20mo $87,000 $71 28

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
38.5%
Equity multiple
2.87×
Total profit
$20,933
Equity at exit
$11,257
10-year hold
IRR
41.8%
Equity multiple
5.65×
Total profit
$51,930
Equity at exit
$13,271

Cash invested: $11,172 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Louisiana
90 Strongly Landlord-Friendly · R+12
County
— inherits STATE
City
— inherits STATE
5-day notice; no state rent control; civil-law jurisdiction; landlord-favorable.

ZIP-level market 71103

Home prices YoY
-0.6%
Active inventory
69
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$740 high interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$7 /mo · $81/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$155
Net cashflow
$352

Break-even live

Break-even rent $294
Max offer price $39,900
Occupancy floor 47%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$9,975
Closing costs
$1,197
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
509 Alabama Ave SE Shreveport, LA 2.0 1.0 700 $700 $1.00 44d 1 0.22mi
2712 Ashton St Shreveport, LA 2.0 1.0 875 $700 $0.80 13d 1 0.32mi
3101 Harp St Shreveport, LA 3.0 1.0 839 $850 $1.01 21d 1 0.36mi
3612 Michigan Blvd Shreveport, LA 2.0 1.0 1200 $615 $0.51 13d 1 0.77mi
3022 Lillian St Shreveport, LA 2.0 1.0 1115 $695 $0.62 21d 1 0.82mi
2042 Laurel St Shreveport, LA 3.0 1.0 1100 $800 $0.73 44d 1 0.94mi
3420 Darien St Shreveport, LA 2.0 1.0 1200 $665 $0.55 13d 1 1.01mi
3323 Darien St Shreveport, LA 3.0 1.0 1200 $785 $0.65 44d 1 1.01mi
1928 Alston St Shreveport, LA 3.0 2.0 1100 $750 $0.68 44d 1 1.09mi
1818 Perrin St Shreveport, LA 3.0 1.5 1129 $895 $0.79 44d 1 1.10mi
3515 Stonewall St Shreveport, LA 2.0 1.0 1000 $600 $0.60 13d 1 1.12mi
1719 Lakeshore Dr Shreveport, LA 3.0 1.5 1200 $950 $0.79 44d 1 1.38mi
3240 Jackson St Shreveport, LA 2.0 1.0 1014 $700 $0.69 13d 1 1.47mi

Listing history 3 events

  1. 2026-04-28
    listed $39,900 Active 546-char remark
  2. 2007-06-08
    soldstatus
  3. 2004-04-15
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast LA · Resets to sale price

Current annual tax
$81 · $7/mo
Projected year-2 tax
$219 · $18/mo
Expected delta
+$138/yr (+$12/mo · 169.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 64% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$8,882
− Mortgage interest
−$2,235
− Property taxes
−$81
− Insurance
−$200
− Repairs & maintenance
−$711
− Management
−$711
− Depreciation
−$1,161
Taxable income
$3,784
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$908
After-tax cash flow
$3,317/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Caddo Parish
NCES district ID
2200300
Math proficiency
21% ▼ -33.00%
Reading proficiency
32% ▼ -30.00%
Median HH income
$39,227
Composite
22.23/100
National rank
#8148
State rank
#53 of 98 in LA

Livability — Shreveport

Score
59/100
State rank
#270
US rank
#19730

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment F Housing A Health & safety F User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Shreveport, LA
City population
164,123
Population (ZIP)
6,142

Population outlook (Caddo County) Hauer SSP2

Today (2025)
243,190 people
By 2030
237,231 · -2.5%
By 2040
222,502 · -8.5%
By 2050
206,516 · -15.1%
By 2075
165,706 · -31.9%
By 2100
122,262 · -49.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (81%)
Race & ethnicity
Black 81% White 17% Hispanic / Latino 1%
Common ancestry
Slovak 3% Hispanic 1%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Caddo

2024 margin
Toss-up / Even · D 51.6% · R 47.0% · Other 1.4%
2008→2024 swing
+1.6pp toward D · 2008: 3.0pp · 2024: 4.6pp
All cycles
2024: D+4.6 2020: D+6.8 2016: D+4.2 2012: D+4.9 2008: D+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.17%
Current HPI
26.3904
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

4 events — show timeline
  • 2026-05-23 Pending NTREIS
  • 2026-04-28 Listed $39,900 NTREIS
  • 2007-06-08 Sold (Public Records) Public Records
  • 2004-04-15 Sold (Public Records) Public Records

Property tax history

-15.4%/yr

Latest (2025): $81 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…